INSP AS

0177 OSLO

Finances

Share Ownership

Return on Equity

−25,67 %

Current Ratio

2,11

Debt-to-Equity Ratio

1,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	919 000	2 662 000	928 000	130 000
Net Income	−807 000	157 000	−904 000	−1 649 000
Total Assets	7 912 000	6 235 000	3 208 000	2 451 000
Total Equity	3 144 000	1 396 000	−1 168 000	−764 000

Income (NOK)	2022	2021	2020	2019
Revenue	919 000	2 662 000	928 000	130 000
Expenditure	1 601 000	2 458 000	1 824 000	1 767 000
Operating Profit	−682 000	203 000	−894 000	−1 638 000
Financial Income	6 000	2 000	6 000	1 000
Financial Costs	131 000	48 000	16 000	12 000
Financial Balance	−125 000	−46 000	−10 000	−11 000
Earnings Before Tax	−807 000	157 000	−904 000	−1 649 000
Tax	0	0	0	0
Net Income	−807 000	157 000	−904 000	−1 649 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 308 000	3 036 000	2 594 000	2 164 000
Total Current Assets	1 604 000	3 199 000	614 000	287 000
Total Assets	7 912 000	6 235 000	3 208 000	2 451 000
Total Retained Equity	0	157 000	−3 358 000	−2 454 000
Total Equity	3 144 000	1 396 000	−1 168 000	−764 000
Total Long-Term Debt	4 007 000	4 307 000	4 307 000	3 157 000
Total Current Debt	761 000	532 000	69 000	58 000
Total Equity and Debt	7 912 000	6 235 000	3 208 000	2 451 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	887 000	2 662 000	175 000	118 000
Other Income	32 000	0	753 000	12 000
Revenue	919 000	2 662 000	928 000	130 000
Cost of Goods Sold	−1 137 000	120 000	0	284 000
Salary Costs	1 578 000	708 000	704 000	497 000
Depreciation	9 000	897 000	651 000	354 000
Impairment	0	0	0	0
Expenditure	1 601 000	2 458 000	1 824 000	1 767 000
Operating Profit	−682 000	203 000	−894 000	−1 638 000
Financial Income	6 000	2 000	6 000	1 000
Financial Costs	131 000	48 000	16 000	12 000
Financial Balance	−125 000	−46 000	−10 000	−11 000
Dividends	0	0	0	0
Net Income	−807 000	157 000	−904 000	−1 649 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 308 000	3 036 000	2 594 000	2 164 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 308 000	3 036 000	2 594 000	2 164 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	433 000	3 005 000	145 000	218 000
Total Current Assets	1 604 000	3 199 000	614 000	287 000
Total Assets	7 912 000	6 235 000	3 208 000	2 451 000
Total Equity	3 144 000	1 396 000	−1 168 000	−764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 007 000	4 307 000	4 307 000	3 157 000
Creditors	203 000	169 000	−99 000	21 000
Unpaid Taxes	99 000	272 000	38 000	−17 000
Dividends	0	0	0	0
Other Current Debt	459 000	91 000	129 000	54 000
Total Current Debt	761 000	532 000	69 000	58 000
Total Equity and Debt	7 912 000	6 235 000	3 208 000	2 451 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,67 %	11,25 %	77,4 %	215,84 %
Debt-to-Equity Ratio	1,27	3,09	−3,69	−4,13
Operating Profit Margin	−74,21 %	7,63 %	−96,34 %	−1 260 %
Current Ratio	2,11	6,01	8,9	4,95
Quick Ratio	2,11	6,01	8,9	4,95
Equity Ratio	0,4	0,22	−0,36	−0,31
Gross Profit Margin	223,72 %	95,49 %	100 %	−118,46 %